Highlights

[GCB] QoQ Quarter Result on 2019-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 24-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -26.11%    YoY -     -29.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 841,587 910,777 909,382 796,402 744,608 753,061 648,074 18.97%
  QoQ % -7.60% 0.15% 14.19% 6.96% -1.12% 16.20% -
  Horiz. % 129.86% 140.54% 140.32% 122.89% 114.90% 116.20% 100.00%
PBT 58,454 71,590 83,410 61,804 70,315 72,044 63,843 -5.69%
  QoQ % -18.35% -14.17% 34.96% -12.10% -2.40% 12.85% -
  Horiz. % 91.56% 112.13% 130.65% 96.81% 110.14% 112.85% 100.00%
Tax -11,675 -14,614 -11,245 -17,076 -9,783 -11,047 -10,703 5.95%
  QoQ % 20.11% -29.96% 34.15% -74.55% 11.44% -3.21% -
  Horiz. % 109.08% 136.54% 105.06% 159.54% 91.40% 103.21% 100.00%
NP 46,779 56,976 72,165 44,728 60,532 60,997 53,140 -8.13%
  QoQ % -17.90% -21.05% 61.34% -26.11% -0.76% 14.79% -
  Horiz. % 88.03% 107.22% 135.80% 84.17% 113.91% 114.79% 100.00%
NP to SH 46,779 56,976 72,165 44,728 60,532 60,997 53,140 -8.13%
  QoQ % -17.90% -21.05% 61.34% -26.11% -0.76% 14.79% -
  Horiz. % 88.03% 107.22% 135.80% 84.17% 113.91% 114.79% 100.00%
Tax Rate 19.97 % 20.41 % 13.48 % 27.63 % 13.91 % 15.33 % 16.76 % 12.36%
  QoQ % -2.16% 51.41% -51.21% 98.63% -9.26% -8.53% -
  Horiz. % 119.15% 121.78% 80.43% 164.86% 83.00% 91.47% 100.00%
Total Cost 794,808 853,801 837,217 751,674 684,076 692,064 594,934 21.24%
  QoQ % -6.91% 1.98% 11.38% 9.88% -1.15% 16.33% -
  Horiz. % 133.60% 143.51% 140.72% 126.35% 114.98% 116.33% 100.00%
Net Worth 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 706,195 39.23%
  QoQ % 2.82% 7.72% 100.99% -36.66% 6.76% 9.28% -
  Horiz. % 164.50% 159.98% 148.52% 73.90% 116.66% 109.28% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 15,210 - 10,084 5,532 4,778 7,167 7,167 64.92%
  QoQ % 0.00% 0.00% 82.28% 15.78% -33.33% 0.00% -
  Horiz. % 212.23% 0.00% 140.70% 77.19% 66.67% 100.00% 100.00%
Div Payout % 32.52 % - % 13.97 % 12.37 % 7.89 % 11.75 % 13.49 % 79.50%
  QoQ % 0.00% 0.00% 12.93% 56.78% -32.85% -12.90% -
  Horiz. % 241.07% 0.00% 103.56% 91.70% 58.49% 87.10% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 706,195 39.23%
  QoQ % 2.82% 7.72% 100.99% -36.66% 6.76% 9.28% -
  Horiz. % 164.50% 159.98% 148.52% 73.90% 116.66% 109.28% 100.00%
NOSH 1,014,062 1,009,289 1,008,425 553,220 477,805 477,805 477,805 64.92%
  QoQ % 0.47% 0.09% 82.28% 15.78% 0.00% 0.00% -
  Horiz. % 212.23% 211.23% 211.05% 115.78% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.56 % 6.26 % 7.94 % 5.62 % 8.13 % 8.10 % 8.20 % -22.76%
  QoQ % -11.18% -21.16% 41.28% -30.87% 0.37% -1.22% -
  Horiz. % 67.80% 76.34% 96.83% 68.54% 99.15% 98.78% 100.00%
ROE 4.03 % 5.04 % 6.88 % 8.57 % 7.35 % 7.90 % 7.52 % -33.95%
  QoQ % -20.04% -26.74% -19.72% 16.60% -6.96% 5.05% -
  Horiz. % 53.59% 67.02% 91.49% 113.96% 97.74% 105.05% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 82.99 90.24 90.18 143.96 155.84 157.61 135.64 -27.86%
  QoQ % -8.03% 0.07% -37.36% -7.62% -1.12% 16.20% -
  Horiz. % 61.18% 66.53% 66.48% 106.13% 114.89% 116.20% 100.00%
EPS 4.61 5.65 7.16 8.09 12.67 12.77 11.12 -44.31%
  QoQ % -18.41% -21.09% -11.50% -36.15% -0.78% 14.84% -
  Horiz. % 41.46% 50.81% 64.39% 72.75% 113.94% 114.84% 100.00%
DPS 1.50 0.00 1.00 1.00 1.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 100.00% 0.00% 66.67% 66.67% 66.67% 100.00% 100.00%
NAPS 1.1456 1.1194 1.0401 0.9433 1.7243 1.6151 1.4780 -15.58%
  QoQ % 2.34% 7.62% 10.26% -45.29% 6.76% 9.28% -
  Horiz. % 77.51% 75.74% 70.37% 63.82% 116.66% 109.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 81.02 87.68 87.54 76.67 71.68 72.49 62.39 18.97%
  QoQ % -7.60% 0.16% 14.18% 6.96% -1.12% 16.19% -
  Horiz. % 129.86% 140.54% 140.31% 122.89% 114.89% 116.19% 100.00%
EPS 4.50 5.48 6.95 4.31 5.83 5.87 5.12 -8.22%
  QoQ % -17.88% -21.15% 61.25% -26.07% -0.68% 14.65% -
  Horiz. % 87.89% 107.03% 135.74% 84.18% 113.87% 114.65% 100.00%
DPS 1.46 0.00 0.97 0.53 0.46 0.69 0.69 64.59%
  QoQ % 0.00% 0.00% 83.02% 15.22% -33.33% 0.00% -
  Horiz. % 211.59% 0.00% 140.58% 76.81% 66.67% 100.00% 100.00%
NAPS 1.1183 1.0876 1.0097 0.5024 0.7931 0.7429 0.6798 39.23%
  QoQ % 2.82% 7.72% 100.98% -36.65% 6.76% 9.28% -
  Horiz. % 164.50% 159.99% 148.53% 73.90% 116.67% 109.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.3000 2.6600 2.0000 3.0800 3.9800 3.3800 3.5500 -
P/RPS 3.98 2.95 2.22 2.14 2.55 2.14 2.62 32.05%
  QoQ % 34.92% 32.88% 3.74% -16.08% 19.16% -18.32% -
  Horiz. % 151.91% 112.60% 84.73% 81.68% 97.33% 81.68% 100.00%
P/EPS 71.54 47.12 27.95 38.10 31.42 26.48 31.92 71.01%
  QoQ % 51.83% 68.59% -26.64% 21.26% 18.66% -17.04% -
  Horiz. % 224.12% 147.62% 87.56% 119.36% 98.43% 82.96% 100.00%
EY 1.40 2.12 3.58 2.63 3.18 3.78 3.13 -41.43%
  QoQ % -33.96% -40.78% 36.12% -17.30% -15.87% 20.77% -
  Horiz. % 44.73% 67.73% 114.38% 84.03% 101.60% 120.77% 100.00%
DY 0.45 0.00 0.50 0.32 0.25 0.44 0.42 4.69%
  QoQ % 0.00% 0.00% 56.25% 28.00% -43.18% 4.76% -
  Horiz. % 107.14% 0.00% 119.05% 76.19% 59.52% 104.76% 100.00%
P/NAPS 2.88 2.38 1.92 3.27 2.31 2.09 2.40 12.89%
  QoQ % 21.01% 23.96% -41.28% 41.56% 10.53% -12.92% -
  Horiz. % 120.00% 99.17% 80.00% 136.25% 96.25% 87.08% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 28/05/19 -
Price 3.1100 3.7700 3.0000 2.9900 2.5100 3.5300 4.0400 -
P/RPS 3.75 4.18 3.33 2.08 1.61 2.24 2.98 16.51%
  QoQ % -10.29% 25.53% 60.10% 29.19% -28.12% -24.83% -
  Horiz. % 125.84% 140.27% 111.74% 69.80% 54.03% 75.17% 100.00%
P/EPS 67.42 66.78 41.92 36.98 19.81 27.65 36.33 50.84%
  QoQ % 0.96% 59.30% 13.36% 86.67% -28.35% -23.89% -
  Horiz. % 185.58% 183.82% 115.39% 101.79% 54.53% 76.11% 100.00%
EY 1.48 1.50 2.39 2.70 5.05 3.62 2.75 -33.76%
  QoQ % -1.33% -37.24% -11.48% -46.53% 39.50% 31.64% -
  Horiz. % 53.82% 54.55% 86.91% 98.18% 183.64% 131.64% 100.00%
DY 0.48 0.00 0.33 0.33 0.40 0.42 0.37 18.89%
  QoQ % 0.00% 0.00% 0.00% -17.50% -4.76% 13.51% -
  Horiz. % 129.73% 0.00% 89.19% 89.19% 108.11% 113.51% 100.00%
P/NAPS 2.71 3.37 2.88 3.17 1.46 2.19 2.73 -0.49%
  QoQ % -19.58% 17.01% -9.15% 117.12% -33.33% -19.78% -
  Horiz. % 99.27% 123.44% 105.49% 116.12% 53.48% 80.22% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS